DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.56
Today's Fair Value
$1.44 -80.95%
Margin of Safety
-425.00%
Projected Value (5Y)
$2.32 -69.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.88% | CAGR (5y): 0%
%
Regression: 12.74% | CAGR (5y): 20.25%
%
Regression: 15.36% | CAGR (5y): 14.87%
Capped at 18.00x (Historical 5y: 8.92x)
%